Valuation Disco Corporation Deutsche Boerse AG

Stocks

D650

US25461D1000

Semiconductor Equipment & Testing

Delayed Deutsche Boerse AG Other stock markets 09:28:38 04/08/2026 pm IST			5-day change	1st Jan Change
36.80 ^EUR	+3.37%		+15.00%	+53.33%

24/07	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
23/07	Disco Corporation Announced the Revision of Dividend Forecasts for the Second Quarter Ending September 30, 2026	CI

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,41,500	16,57,021	61,96,471	32,39,857	66,42,215	69,13,733	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	4.09%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	65,56,287	64,59,203	63,36,140
Change	-	33.9%	300.34%	-49.66%	111.17%	3.12%	-1.48%	-1.91%
P/E	18.7x	20x	73.6x	26.1x	49x	35.5x	29.3x	26.1x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.43x	7.87x	6.78x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.4x	2.1x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12.6x	10.7x	9.47x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.9x	9.97x	8.68x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	24.8x	20.3x	17.6x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	26.2x	21.2x	18.1x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	51.5x	36x	27.9x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.94%	2.78%	3.59%
Dividend per Share ²	269.3	305.3	307	413	505	693.6	843	1,056
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.14%	1.38%	1.73%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,714	2,075	2,329
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.5%	40.6%	45.3%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,49,589	6,47,592	7,30,110
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,63,993	3,18,003	3,60,717
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,50,216	3,04,325	3,50,230
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,85,249	2,25,130	2,58,899
Net Debt ¹	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,57,445	-4,54,529	-5,77,593
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	60,890.00	60,890.00	60,890.00
Nbr of stocks (in thousands)	1,08,270	1,08,302	1,08,349	1,08,375	1,08,462	1,08,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLIED MATERIALS, INC.	41.51x	12.86x	37.48x	0.36%	43TCr
NAURA TECHNOLOGY GROUP CO., LTD.	64.96x	9.76x	49.76x	0.15%	7.39TCr
ASM INTERNATIONAL N.V.	35.15x	9.35x	24.34x	0.49%	4.57TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	79.63x	17.64x	82.83x	0.11%	4.51TCr
GLOBALFOUNDRIES INC.	38.6x	3.69x	10.83x	0.08%	2.85TCr
PIOTECH INC.	87.24x	20.32x	87.75x	0.14%	2.59TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	50.96x	17.38x	37.86x	1.64%	2.03TCr
ACM RESEARCH (SHANGHAI), INC.	68.69x	13.45x	60.44x	0.3%	1.84TCr
HWATSING TECHNOLOGY CO., LTD.	81.71x	18.42x	67.07x	0.17%	1.67TCr
Average	60.94x	13.65x	50.93x	0.38%	7.87TCr
Weighted average by Cap.	49.45x	12.80x	42.87x	0.34%